[SMI] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -77.56%
YoY- -2252.07%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 63,502 33,411 59,148 102,674 79,722 70,274 66,296 -2.82%
PBT 1,901 1,729 9,352 -43,367 -24,380 -17,654 -9,108 -
Tax -1,401 -1,084 -4,236 43,367 24,380 17,654 9,108 -
NP 500 645 5,116 0 0 0 0 -
-
NP to SH 500 645 5,116 -44,219 -24,904 -16,076 -9,124 -
-
Tax Rate 73.70% 62.70% 45.30% - - - - -
Total Cost 63,002 32,766 54,032 102,674 79,722 70,274 66,296 -3.33%
-
Net Worth 175,000 177,768 182,491 180,762 205,458 211,770 215,686 -12.99%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 175,000 177,768 182,491 180,762 205,458 211,770 215,686 -12.99%
NOSH 156,250 157,317 155,975 155,829 155,650 154,576 155,170 0.46%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 0.79% 1.93% 8.65% 0.00% 0.00% 0.00% 0.00% -
ROE 0.29% 0.36% 2.80% -24.46% -12.12% -7.59% -4.23% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 40.64 21.24 37.92 65.89 51.22 45.46 42.72 -3.26%
EPS 0.32 0.41 3.28 -28.42 -16.00 -10.40 -5.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.13 1.17 1.16 1.32 1.37 1.39 -13.39%
Adjusted Per Share Value based on latest NOSH - 155,962
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 30.25 15.91 28.17 48.91 37.97 33.47 31.58 -2.82%
EPS 0.24 0.31 2.44 -21.06 -11.86 -7.66 -4.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8336 0.8468 0.8693 0.861 0.9787 1.0087 1.0274 -12.99%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.25 0.30 0.29 0.38 0.48 0.61 0.87 -
P/RPS 0.62 1.41 0.76 0.58 0.94 1.34 2.04 -54.76%
P/EPS 78.13 73.17 8.84 -1.34 -3.00 -5.87 -14.80 -
EY 1.28 1.37 11.31 -74.67 -33.33 -17.05 -6.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.25 0.33 0.36 0.45 0.63 -50.37%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 28/08/01 08/06/01 28/02/01 30/11/00 30/08/00 01/06/00 -
Price 0.34 0.34 0.27 0.37 0.40 0.56 0.69 -
P/RPS 0.84 1.60 0.71 0.56 0.78 1.23 1.61 -35.16%
P/EPS 106.25 82.93 8.23 -1.30 -2.50 -5.38 -11.73 -
EY 0.94 1.21 12.15 -76.69 -40.00 -18.57 -8.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.23 0.32 0.30 0.41 0.50 -28.84%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment